2.749
Revenue₩B
3.178
3.169
3.191
3.223
3.253
3.217
3.223
3.256
3.348
3.384
2.897
0.79%
0.73%
11
26.98
Revenue growth%
0.77
0.70
2.02
2.54
4.49
2.58
0.40
1.85
1.91
2.67
25.42
1.91
1.96
35
12.47
Gross margin%
22.74
23.15
23.95
25.25
25.23
25.51
25.04
22.46
20.69
23.66
24.68
23.66
23.81
55
17.57
Operating margin%
12.82
14.87
11.93
9.62
11.21
10.81
11.04
12.32
12.18
9.63
12.39
11.04
11.57
25
11.47
Net margin%
5.94
3.77
1.00
3.67
3.98
1.61
0.40
0.40
1.30
0.40
9.40
0.40
1.46
10
34.05
P/E ratio (avg)x
31.32
33.66
31.74
31.55
32.75
37.55
42.27
42.95
45.53
46.17
18.97
42.95
35.60
74
22.47
EV/EBITx
21.50
24.21
27.40
29.26
32.93
40.00
42.99
48.82
51.94
51.71
17.01
48.82
36.46
62
28.93
FCF yield (avg)%
5.92
6.74
6.51
7.59
8.28
7.82
8.06
6.91
4.76
2.34
8.05
6.91
6.82
8
24.70
FCF margin%
17.77
15.76
17.94
16.21
18.15
20.92
22.80
20.61
20.95
22.83
17.92
20.95
19.38
40
1.562
FCF / Net incomex
0.277
0.273
0.318
0.319
0.387
0.406
0.441
0.444
0.524
0.630
1.276
0.444
0.397
23
11.43
ROIC%
17.98
19.13
21.98
24.43
27.05
26.83
27.86
28.87
27.72
27.98
26.10
27.86
26.94
40
22.11
Return on equity%
8.37
5.76
7.44
5.04
5.34
4.77
6.63
9.23
8.63
10.60
25.96
8.63
7.04
21
2.89
Return on assets%
6.63
7.55
9.88
10.12
9.90
9.07
7.34
6.98
6.06
5.51
11.84
6.98
7.45
6
261.65
EPS₩
315.04
305.54
280.61
305.35
303.34
333.91
301.70
332.45
368.54
343.78
267.56
2.53%
0.79%
—
14.66
EPS growth%
30.61
29.06
27.71
24.72
22.79
23.89
25.94
23.97
22.81
22.60
22.80
23.89
24.35
36
189.39
Bookvalue per sh₩
353.32
344.69
342.95
376.69
436.71
462.89
481.83
558.31
569.39
592.07
354.26
6.28%
4.57%
—
332.55
FCF per share₩
643.80
677.76
662.05
693.61
739.03
825.18
795.04
834.13
876.84
841.99
367.76
2.64%
3.57%
—
341.81
Dividend per sh₩
807.67
888.20
944.59
1,022
1,134
1,099
1,105
1,189
1,230
1,343
313.58
3.44%
4.79%
—
24.65
Div yield (avg)%
14.01
11.07
11.77
11.82
9.29
10.58
10.75
12.37
14.26
12.51
10.78
12.37
11.80
28
16.67
Payout ratio%
17.33
17.88
15.25
12.75
13.54
14.60
12.49
12.88
15.46
12.60
5.77
12.88
14.07
63
7.982
Shares (diluted)M
10.03
11.60
12.91
14.79
15.78
16.11
15.38
17.22
17.06
18.30
7.839
3.00%
6.46%
88
5.77
Buyback yield%
22.49
20.76
22.61
23.88
21.06
22.71
20.48
18.60
17.73
19.01
10.03
19.01
20.91
84
1.390
D/E ratiox
1.342
1.382
1.400
1.535
1.742
1.733
1.851
2.106
2.355
2.659
1.094
2.106
1.738
33
0.665
Enterprise value₩B
3.851
4.382
5.158
5.510
5.768
6.613
7.004
8.309
9.282
9.549
3.500
10.61%
10.47%
70
1.821
LT debt₩B
3.371
3.541
3.495
3.790
4.316
4.830
5.401
5.659
6.481
6.455
3.841
8.39%
8.17%
71
Revenue
₩3.384B
0.73%
1.00×
Cost of revenue
₩1.922B
0.96%
1.02×
Operating expenses
₩817.5M
0.46%
0.97×
Spread over hurdle
28.97%